[HEVEA] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -24.87%
YoY- -55.77%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 93,956 106,001 126,030 101,708 105,915 115,462 132,676 -20.60%
PBT 1,030 3,555 3,406 3,388 4,390 2,395 10,199 -78.40%
Tax 267 -1,526 3,487 -219 -172 -17 5,307 -86.44%
NP 1,297 2,029 6,893 3,169 4,218 2,378 15,506 -80.96%
-
NP to SH 1,297 2,029 6,893 3,169 4,218 2,378 15,506 -80.96%
-
Tax Rate -25.92% 42.93% -102.38% 6.46% 3.92% 0.71% -52.03% -
Total Cost 92,659 103,972 119,137 98,539 101,697 113,084 117,170 -14.52%
-
Net Worth 431,904 437,295 442,244 442,221 453,416 458,270 447,085 -2.28%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 5,609 - 6,717 6,717 6,717 - 8,618 -24.95%
Div Payout % 432.47% - 97.46% 211.97% 159.25% - 55.58% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 431,904 437,295 442,244 442,221 453,416 458,270 447,085 -2.28%
NOSH 561,058 560,634 560,634 560,414 560,412 558,940 558,578 0.29%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 1.38% 1.91% 5.47% 3.12% 3.98% 2.06% 11.69% -
ROE 0.30% 0.46% 1.56% 0.72% 0.93% 0.52% 3.47% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 16.75 18.91 22.51 18.17 18.92 20.66 24.63 -22.72%
EPS 0.23 0.36 1.23 0.57 0.75 0.43 2.88 -81.54%
DPS 1.00 0.00 1.20 1.20 1.20 0.00 1.60 -26.96%
NAPS 0.77 0.78 0.79 0.79 0.81 0.82 0.83 -4.89%
Adjusted Per Share Value based on latest NOSH - 560,414
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 16.55 18.67 22.20 17.91 18.66 20.34 23.37 -20.60%
EPS 0.23 0.36 1.21 0.56 0.74 0.42 2.73 -80.86%
DPS 0.99 0.00 1.18 1.18 1.18 0.00 1.52 -24.92%
NAPS 0.7607 0.7702 0.7789 0.7789 0.7986 0.8072 0.7875 -2.28%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.615 0.64 0.61 0.885 0.785 0.78 1.19 -
P/RPS 3.67 3.38 2.71 4.87 4.15 3.78 4.83 -16.77%
P/EPS 265.97 176.84 49.54 156.33 104.18 183.31 41.34 247.10%
EY 0.38 0.57 2.02 0.64 0.96 0.55 2.42 -70.99%
DY 1.63 0.00 1.97 1.36 1.53 0.00 1.34 13.99%
P/NAPS 0.80 0.82 0.77 1.12 0.97 0.95 1.43 -32.17%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 24/05/19 28/02/19 23/11/18 24/08/18 24/05/18 27/02/18 -
Price 0.56 0.69 0.60 0.76 0.875 0.97 0.91 -
P/RPS 3.34 3.65 2.67 4.18 4.62 4.70 3.69 -6.44%
P/EPS 242.18 190.65 48.73 134.25 116.12 227.97 31.61 290.08%
EY 0.41 0.52 2.05 0.74 0.86 0.44 3.16 -74.46%
DY 1.79 0.00 2.00 1.58 1.37 0.00 1.76 1.13%
P/NAPS 0.73 0.88 0.76 0.96 1.08 1.18 1.10 -23.97%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 1 of 1 comments

fusing79

thank you

2018-11-27 07:38

Post a Comment